ACTIVEsingle familyvia mls

121 Cedar Street

Forsyth, MO, 65653

2 bd2 ba942 sqftBuilt 2004

List price

$230,000

Financial analysis

Adjust the assumptions to see live results. Defaults are Branson-area estimates and will be refined with local data.

Monthly cash flow

$388

Cap rate

8.4%

Cash-on-cash

10.1%

DSCR

1.32

Purchase price

Down payment %

Interest rate %

Nightly rate (ADR)

Occupancy %

Mgmt fee %

Est. annual revenue$40,150

Stays / year67

Property tax($592)

Insurance($1,150)

Utilities($3,000)

HOA($0)

Management($8,030)

Maintenance reserve($2,008)

Cleaning($6,023)

Net operating income$19,348

Down payment$46,000

Loan amount$184,000

Monthly payment (P&I)$1,224.16

Annual debt service($14,690)

Annual cash flow$4,658

Break-even occupancy44.4%

Numbers don't work?

Leave your email and we'll alert you if the price on this listing drops.

Ask about this propertyComing soon

A chat assistant grounded in local Branson knowledge is on the way. For now, send your question to Sydney using the form on the right and you'll get a real answer.

AI investment scoreComing soon

A 0–100 score with strengths, risks, and investor-fit — grounded in local Branson knowledge — is on the way. Until then, the financial breakdown on the left is fully live, and Sydney can give you the local read.

Talk to a Branson STR expert

Sydney Shepherd can confirm subdivision rules, HOA restrictions, and realistic revenue for this property.

Listing description

Great location in Forsyth with a view of Bull Shoals Lake!! Two bedroom, one and a half bath home designed to be a retreat. Attached carport and an oversized lot. Cozy and inviting this home features a fireplace and loft area. The half bathroom has laundry hook ups. This is a great opportunity to own a property at the lake!

Projections and scores are estimates for informational purposes only — not financial, investment, tax, or legal advice. Branson-area defaults are starting points; confirm local rules, rates, and revenue before making any decision.